
6.03% Current CAP Rate | 11.27 GRM..Turn-Key! | 145 W Grove St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you

Your email has been sent!
6.03% Current CAP Rate | 11.27 GRM..Turn-Key! 145 W Grove St
15 Unit Apartment Building $4,100,000 ($273,333/Unit) 6.03% Cap Rate Rialto, CA 92376



INVESTMENT HIGHLIGHTS
- Newer 1970’s Construction with Colonial-Style Architecture and Tenant Amenities
- Private Entrance with Intercom System for Added Security
- Tenants Enjoy Gated On-Site Parking, an On-Site Laundry Facility, and a Recreational Room
- Approved Plans for 3 ADUs for Instant Value-Add Potential
EXECUTIVE SUMMARY
6.03% Current CAP Rate & 11.27 GRM! Kristopher German & Deepen Shah of The Apartment Dealer are pleased to present an exceptional turn-key investment opportunity in a prime multi-family asset, offering a rare combination of solid cash flow and substantial upside potential. The property features an attractive unit mix of (1) 3-Bedroom/2-Bathroom, (1) 2-Bedroom/2-Bathroom, (10) 2-Bedroom/1-Bathroom, and (3) 1-Bedroom/1-Bathroom units, making it well-suited for a diverse tenant base. Recent capital improvements have brought the property to a "like-new" condition, with 13 out of 15 units undergoing comprehensive renovations that include new flooring, kitchens, bathrooms, walk-in closets, appliances, and updated electrical subpanels. The exterior has also been extensively upgraded, with new HVAC systems, a remodeled entryway, refreshed landscaping, and all copper plumbing, ensuring long-term durability and tenant satisfaction. Built in the 1970s, the property features colonial-style architecture and includes valuable amenities that enhance tenant experience, such as gated on-site parking, an on-site laundry facility, and a recreational room. For added privacy, the property offers a private entrance with an intercom system. Beyond the current upgrades, this property offers immediate value-add potential with approved plans for three ADUs, which will allow for increased rental income and overall asset appreciation. Currently, the property boasts a Gross Rent Multiplier (GRM) of 11.27 and a Capitalization Rate (Cap Rate) of 6.03%, with plenty of upside as market rents continue to rise and the ADU plans are implemented. With the combination of significant recent capital expenditures, desirable tenant amenities, and the approved ADU plans, this asset is primed for both strong short-term returns and long-term value growth. This is an ideal opportunity for investors looking for a well-maintained, cash-flowing property with substantial upside potential.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$99,999
![]() |
$9.99
![]() |
Other Income |
$99,999
![]() |
$9.99
![]() |
Vacancy Loss |
$99,999
![]() |
$9.99
![]() |
Effective Gross Income |
$99,999
![]() |
$9.99
![]() |
Taxes |
$99,999
![]() |
$9.99
![]() |
Operating Expenses |
$99,999
![]() |
$9.99
![]() |
Total Expenses |
$99,999
![]() |
$9.99
![]() |
Net Operating Income |
$99,999
![]() |
$9.99
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
Gross Rental Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Other Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Vacancy Loss | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Effective Gross Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Taxes | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Operating Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Total Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Net Operating Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
PROPERTY FACTS
Price | $4,100,000 | Apartment Style | Garden |
Price Per Unit | $273,333 | Building Class | C |
Sale Type | Investment | Lot Size | 0.79 AC |
Cap Rate | 6.03% | Building Size | 13,610 SF |
Gross Rent Multiplier | 11.27 | Average Occupancy | 100% |
No. Units | 15 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1974 |
Property Subtype | Apartment | Parking Ratio | 1.54/1,000 SF |
Price | $4,100,000 |
Price Per Unit | $273,333 |
Sale Type | Investment |
Cap Rate | 6.03% |
Gross Rent Multiplier | 11.27 |
No. Units | 15 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Garden |
Building Class | C |
Lot Size | 0.79 AC |
Building Size | 13,610 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1974 |
Parking Ratio | 1.54/1,000 SF |
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Refrigerator
- Stainless Steel Appliances
SITE AMENITIES
- Courtyard
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 3 | $1,802 | 750 |
2+1 | 10 | $1,583 | 1,000 |
2+2 | 1 | $1,129 | - |
3+2 | 1 | $2,995 | 1,000 |
1 of 1
Walk Score®
Very Walkable (75)
PROPERTY TAXES
Parcel Number | 0127-543-01 | Total Assessment | $3,264,000 |
Land Assessment | $510,000 | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $2,754,000 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
0127-543-01
Land Assessment
$510,000
Improvements Assessment
$2,754,000
Total Assessment
$3,264,000
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
ZONING
Zoning Code | R2 (Two-Family Dwellings) |
R2 (Two-Family Dwellings) |
1 of 16
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by

6.03% Current CAP Rate | 11.27 GRM..Turn-Key! | 145 W Grove St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.